Subscribe

Edel SE & Co. KGaA (EDL.DE)

EUR4.90 +0.06 (+1.24%)
DE XETRA Communication Services Entertainment
Address Neumühlen 17 22763
Hamburg, DE
CEO Jonas Haentjes
Website edel.com
IPO 1999-04-23
ISIN DE0005649503

Explore sections of this company profile

Description

Edel SE & Co. KGaA operates as a diversified European media and entertainment enterprise. While prominently known as a music company, it manages the entire lifecycle—from production and marketing to distribution—of physical music and visual media formats such as CDs, DVDs, Blu-rays, and vinyl records (including LPs). Beyond its music operations, the company holds a strong position in publishing and distribution, offering various literary genres like guidebooks, non-fiction, and children's books. Additionally, Edel produces and distributes a wide array of printed materials, including magazines, brochures, catalogues, commercial print products, multimedia items, and packaging solutions. Its portfolio is further expanded by the provision of diverse television series and film entertainment. The company was founded in 1986 and is based in Hamburg, Germany.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
EUR4.90 +0.06 (+1.24%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
4.6K
Beta
0.83
Float Shares
6.31M
Free Float %
29.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.84% +7.14% +0.84% -12.73% +13.74% +5.26% +18.81% +9.09% +61.07% +118.18% -92.71%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
4.90
DCF (Unlevered) 6.51 +32.9%
DCF (Levered) 0.07 -98.5%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.79
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
2 / 5
Medium
ROE Score
5 / 5
High
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
3 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • ✗
    Revenue growth Entertainment: +5.6%
    +3.6% Q1'26: +8.7% (vs Q1'24)
  • ✓
    EPS growth Entertainment: +31.6%
    +13.5% Q1'26: +0.0% (vs Q1'24)
  • ✓
    FCF margin FCF growth · Entertainment: +61.7%
    +3.8% Q1'26: +12.5% (vs Q1'24)
  • ✗
    EBIT margin Entertainment: +7.7%
    +8.9% ★ Q1'26: +5.3% (vs Q1'24)
  • ✗
    ROIC Entertainment: +5.2%
    +12.1% ★ Q1'26: +15.7% (vs Q1'24)
  • ✗
    Share dilution Entertainment: +0.0%
    +1.7% Q1'26: -1.3% (vs Q1'24)
  • ✓
    Debt / EBITDA Net debt/EBITDA · Entertainment: -0.15×
    2.22× Q1'26: 1.59× (vs Q1'24)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
▶ WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.83) × ERP
WACC = 57% × Ke + 43% × Kd (4.7%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
—
Intrinsic value (base): 6.51 Current price: 4.90
Enterprise Value: — Equity Value: — Terminal Value: — TV as % of EV: —

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Sep 2005
actual 		Sep 2006
actual 		Sep 2007
actual 		Sep 2009
actual 		Sep 2015
actual 		Sep 2016
actual 		Sep 2017
actual 		Sep 2018
actual 		Sep 2019
actual 		Sep 2020
actual 		Sep 2021
actual 		Sep 2022
actual 		Sep 2023
actual 		Sep 2024
actual 		Sep 2025
actual 		Sep 2026
1 Rev. Ana.
1 EPS Ana. 		Sep 2027
1 Rev. Ana.
1 EPS Ana. 		Sep 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
153.44M
est: 155.70M (-1.5%)
137.05M
est: 153.96M (-11.0%)
138.56M
est: 136.31M (+1.6%)
122.63M
est: 125.81M (-2.5%)
168.29M
est: 168.30M (0.0%)
180.16M
est: 168.30M (+7.0%)
198.15M
est: 180.20M (+10.0%)
209.18M
est: 198.10M (+5.6%)
209.50M
est: 203.20M (+3.1%)
214.10M
est: 210.40M (+1.8%)
251.33M
est: 217.70M (+15.4%)
277.02M
est: 269.57M (+2.8%)
280.22M
est: 258.65M (+8.3%)
258.57M
est: 258.60M (0.0%)
267.82M
est: 267.80M (+0.0%)
277.10M
277.10M – 277.10M
+3.5% YoY
280.60M
280.60M – 280.60M
+1.3% YoY
287.70M
287.70M – 287.70M
+2.5% YoY
EBITDA
9.00M
est: 16.61M (-45.8%)
110.84M
est: 7.60M (+1,357.6%)
13.04M
est: 14.37M (-9.3%)
13.11M
est: 13.32M (-1.6%)
12.67M
est: 17.96M (-29.4%)
15.29M
est: 17.96M (-14.9%)
15.79M
est: 19.23M (-17.9%)
16.85M
est: 21.13M (-20.3%)
15.77M
est: 21.68M (-27.3%)
17.61M
est: 14.84M (+18.6%)
25.31M
est: 23.23M (+9.0%)
30.84M
est: 28.76M (+7.2%)
31.43M
est: 43.75M (-28.1%)
32.84M
est: 43.74M (-24.9%)
35.28M
est: 45.30M (-22.1%)
46.87M
46.87M – 46.87M
+3.5% YoY
47.46M
47.46M – 47.46M
+1.3% YoY
48.66M
48.66M – 48.66M
+2.5% YoY
EBIT
1.81M
est: 10.67M (-83.0%)
103.10M
est: 1.98M (+5,113.6%)
4.96M
est: 10.27M (-51.7%)
3.94M
est: 9.52M (-58.6%)
5.42M
est: 11.53M (-53.0%)
9.23M
est: 11.53M (-20.0%)
8.79M
est: 12.35M (-28.8%)
8.68M
est: 13.57M (-36.1%)
5.82M
est: 13.92M (-58.2%)
8.14M
est: 8.83M (-7.9%)
16.30M
est: 14.92M (+9.3%)
21.36M
est: 18.47M (+15.6%)
22.30M
est: 30.02M (-25.7%)
21.44M
est: 30.01M (-28.5%)
23.94M
est: 31.08M (-23.0%)
32.16M
32.16M – 32.16M
+3.5% YoY
32.57M
32.57M – 32.57M
+1.3% YoY
33.39M
33.39M – 33.39M
+2.5% YoY
Net Income
2.16M
est: 7.09M (-69.5%)
11.47M
est: 1.38M (+728.6%)
2.68M
est: 10.18M (-73.7%)
-7.11M
est: 9.44M (-175.3%)
2.58M
est: 2.55M (+0.9%)
3.19M
est: 2.55M (+25.0%)
4.04M
est: 2.98M (+35.6%)
3.35M
est: 4.04M (-17.0%)
1.66M
est: 5.74M (-71.0%)
2.54M
est: 2.21M (+14.7%)
6.58M
est: 7.66M (-14.1%)
11.59M
est: 12.76M (-9.2%)
12.15M
est: 12.32M (-1.4%)
11.04M
est: 9.99M (+10.5%)
12.81M
est: 12.29M (+4.3%)
13.41M
13.41M – 13.41M
+9.2% YoY
14.50M
14.50M – 14.50M
+8.1% YoY
16.44M
16.44M – 16.44M
+13.4% YoY
SGA
40.49M
est: 52.74M (-23.2%)
-26.70M
est: 40.05M (-166.7%)
-27.89M
est: 46.48M (-160.0%)
—
est: 43.10M (-100.0%)
39.79M
est: 57.00M (-30.2%)
43.78M
est: 57.00M (-23.2%)
48.05M
est: 61.03M (-21.3%)
52.61M
est: 67.10M (-21.6%)
51.63M
est: 68.82M (-25.0%)
92.05M
est: 68.56M (+34.3%)
109.00M
est: 73.73M (+47.8%)
113.61M
est: 91.30M (+24.4%)
117.62M
est: 65.36M (+79.9%)
—
est: 65.35M (-100.0%)
—
est: 67.68M (-100.0%)
70.03M
70.03M – 70.03M
+3.5% YoY
70.91M
70.91M – 70.91M
+1.3% YoY
72.71M
72.71M – 72.71M
+2.5% YoY
EPS
0.02
est: 0.33 (-94.0%)
0.52
est: 0.42 (+24.1%)
0.12
est: 0.19 (-37.5%)
-0.32
est: -0.32 (+1.0%)
0.12
est: 0.12 (+0.0%)
0.15
est: 0.12 (+25.0%)
0.19
est: 0.14 (+35.7%)
0.16
est: 0.19 (-15.8%)
0.08
est: 0.27 (-71.3%)
0.12
est: 0.32 (-62.5%)
0.31
est: 0.36 (-13.9%)
0.54
est: 0.60 (-10.0%)
0.57
est: 0.57 (+0.1%)
0.52
est: 0.46 (+12.6%)
0.59
est: 0.57 (+3.9%)
0.62
0.62 – 0.62
+9.2% YoY
0.67
0.67 – 0.67
+8.1% YoY
0.76
0.76 – 0.76
+13.4% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-28 B+ 3/5 2/5 5/5 4/5 1/5 3/5 3/5
2026-05-27 B+ 3/5 2/5 5/5 4/5 1/5 3/5 3/5
2026-05-26 B+ 3/5 2/5 5/5 4/5 1/5 3/5 3/5
2026-05-25 B+ 3/5 2/5 5/5 4/5 1/5 3/5 3/5
2026-05-22 B+ 3/5 2/5 5/5 4/5 1/5 3/5 3/5
2026-05-21 B+ 3/5 2/5 5/5 4/5 1/5 3/5 3/5
2026-05-20 B+ 3/5 2/5 5/5 4/5 1/5 3/5 3/5
2026-05-19 B+ 3/5 2/5 5/5 4/5 1/5 3/5 3/5
2026-05-18 B+ 3/5 2/5 5/5 4/5 1/5 3/5 3/5
2026-05-15 B+ 3/5 2/5 5/5 5/5 1/5 3/5 3/5
2026-05-14 B+ 3/5 2/5 5/5 5/5 1/5 3/5 3/5
2026-05-13 B+ 3/5 2/5 5/5 5/5 1/5 3/5 3/5
2026-05-12 B+ 3/5 2/5 5/5 5/5 1/5 3/5 3/5
2026-05-11 B+ 3/5 2/5 5/5 5/5 1/5 3/5 3/5
2026-05-08 B+ 3/5 2/5 5/5 4/5 1/5 3/5 3/5
2026-05-07 B+ 3/5 2/5 5/5 4/5 1/5 3/5 3/5
2026-05-06 B+ 3/5 2/5 5/5 4/5 1/5 3/5 3/5
2026-05-05 B+ 3/5 2/5 5/5 4/5 1/5 4/5 3/5
2026-05-04 B+ 3/5 2/5 5/5 4/5 1/5 4/5 3/5
2026-04-30 B+ 3/5 2/5 5/5 4/5 1/5 3/5 3/5
2026-04-29 B+ 3/5 2/5 5/5 5/5 1/5 3/5 3/5
2026-04-28 B+ 3/5 2/5 5/5 5/5 1/5 3/5 3/5
2026-04-27 B+ 3/5 2/5 5/5 5/5 1/5 3/5 3/5
2026-04-24 B+ 3/5 2/5 5/5 4/5 1/5 3/5 3/5
2026-04-23 B+ 3/5 2/5 5/5 5/5 1/5 3/5 3/5
2026-04-22 B+ 3/5 2/5 5/5 5/5 1/5 3/5 3/5
2026-04-21 B+ 3/5 2/5 5/5 5/5 1/5 3/5 3/5
2026-04-20 B+ 3/5 2/5 5/5 5/5 1/5 3/5 3/5
2026-04-17 B+ 3/5 2/5 5/5 5/5 1/5 3/5 3/5
2026-04-16 B+ 3/5 2/5 5/5 5/5 1/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-7.14M
OE per share TTM
-0.34
Owner's Yield
-6.87%
Maintenance CapEx ratio
213.44%
Maint CapEx / Avg PPE
27.7%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
—
Total invested
—
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
23.5K
Shares Outstanding
21.27M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Jonas Haentjes Chief Executive Officer, MD & Member of Management Board — —
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits

Related companies

Largest companies in Entertainment